$155,000
●
Condo -
Off Market
8525 Hearth Drive #21
Houston, TX 77054
3 Beds
2 Baths
1,500 Ft²
$1,473
Est. Monthly
$537
HOA / Fees
10.47%
Cap Rate
About This Property
**Fully Furnished 3-Bedroom Condo Near NRG Stadium & Texas Medical
Center**
Located just minutes from NRG Stadium and the Texas Medical Center, this beautifully furnished 3-bedroom, 2-bathroom condo offers an exceptional blend of comfort and convenience. With its modern features and prime location, this property is perfect for anyone seeking a turn-key home or an outstanding investment opportunity for short- or long-term rentals.
**Property Highlights:**
- **3 Bedrooms, 2 Bathrooms**: Spacious, well-appointed rooms ideal for families or guests.
- **Fully Furnished**: Move-in ready with stylish furnishings throughout.
- **Covered Parking**: Convenient parking spaces for residents.
- **Swimming Pool**: Enjoy a relaxing dip in the community pool
- **Prime Location**: Easy access to NRG Stadium, Texas Medical Center, major highways, dining, shopping, and entertainment.
- **Investment Opportunity**: Perfect for both short-term or long-term rentals.
Located just minutes from NRG Stadium and the Texas Medical Center, this beautifully furnished 3-bedroom, 2-bathroom condo offers an exceptional blend of comfort and convenience. With its modern features and prime location, this property is perfect for anyone seeking a turn-key home or an outstanding investment opportunity for short- or long-term rentals.
**Property Highlights:**
- **3 Bedrooms, 2 Bathrooms**: Spacious, well-appointed rooms ideal for families or guests.
- **Fully Furnished**: Move-in ready with stylish furnishings throughout.
- **Covered Parking**: Convenient parking spaces for residents.
- **Swimming Pool**: Enjoy a relaxing dip in the community pool
- **Prime Location**: Easy access to NRG Stadium, Texas Medical Center, major highways, dining, shopping, and entertainment.
- **Investment Opportunity**: Perfect for both short-term or long-term rentals.
Unit Size
1,500 Ft²
Days on Market
-
Land Size
-
Price per sqft
$103
Property Type
Condo
Property Taxes
$175
HOA Dues
$537
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 years ago (HAR #8567868)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jun 4, 2026 | No longer available | - | |
| No longer available | |||
| Dec 5, 2025 | Listed by Niva Realty | $130,000 | |
| Listed by Niva Realty | |||
   | |||
|
This move-in ready gem comes fully furnished! All furniture, washer/dryer fridge shown in the photos is included (anything that a buyer wants to be removed can be). This condo is neat and clean and ready for you! It has a fantastic location, convenient to major freeways, NRG, the medical center and Downtown Houston. HOA includes two pools, tennis courts, clubhouse, water and sewer, trash, gate, exterior building, grounds, and more! This layout of this condo is nice and spacious, with access to the balcony from the primary bedroom. Both secondary bedrooms are quite large and well appointed. Schedule your showing today!
| |||
| Mar 20, 2025 | No longer available | - | |
| No longer available | |||
| Oct 17, 2024 | Price Decreased |
$155,000
↓ $5K
(3.1%) | |
| Price Decreased | |||
| Sep 19, 2024 | Listed by Martin & Black Real Estate LLC | $160,000 | |
| Listed by Martin & Black Real Estate LLC | |||
Show More
Property Highlights
Parking Available
Air Conditioning
Parking Details
Parking Features: Additional Parking, Assigned Parking
Interior Details
Bedrooms: 3
Bedrooms: All Bedrooms Down, En-Suite Bath
Full Bathrooms: 2
Master Bathrooms: 0
Interior Features: Balcony, Refrigerator Included, Window Coverings
Appliances: Dryer Included, Refrigerator, Washer Included
Laundry LocationType: Utility Rm in House
Kitchen Features: Breakfast Bar, Kitchen open to Family Room
Flooring: Vinyl
Living Area SqFt: 1500
Exterior Details
Ownership Type: Full Ownership
Year Built: 1979
Year Built Source: Appraisal District
Home Type: Townhouse/Condo
Property Sub Type: Condominium
Architectural Style: Contemporary/Modern
Construction materials: Brick, Wood
Foundation: Slab
Roof: Composition
Exterior Features: Balcony, Spa/Hot Tub
Financial Details
Total Taxes: $2,094
Tax Year: 2023
Tax Rate: 2.0148
Parcel Number: 114-153-018-0007
Utilities Details
Heating Type: Central Electric
Cooling Type: Central Electric
Sewer Septic: Public Sewer, Public Water
Location Details
Location: Head north on South Fwy toward Holly Hall St; Turn left onto Holly Hall St, Turn left onto S Loop W, Take the ramp on the left for I-610 W, At Exit 2, head right on the ramp for US-90 Alt toward Buffalo Speedway / S Main St; turn right onto Hearth Dr, and Arrive at Hearth Dr,
Subdivision: Hearthwood
Access: Automatic Gate
HOA Details
HOA Fee: $537
HOA Fee Includes: Clubhouse, Courtesy Patrol, Exterior Building, Grounds, Trash Removal, Water and Sewer
HOA Fee Pay Schedule: Monthly
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
12/05/2025
|
3 Bed
|
2 Bath
|
1500 ft²
|
$130,000
3 Bed
2 Bath
1500 ft²
|
-
-
|
Cody McMillian
Vision Real Estate
| |
|
08/16/2024
|
3 Bed
|
2 Bath
|
1500 ft²
|
$139,900
3 Bed
2 Bath
1500 ft²
|
-
-
|
Greg Cassity
The Closers Real Estate Group
| |
|
09/19/2024
|
3 Bed
|
2 Bath
|
1500 ft²
|
$160,000
3 Bed
2 Bath
1500 ft²
|
-
-
|
Sara Soto
Martin & Black Real Estate LLC
| |
|
03/19/2022
|
3 Bed
|
2 Bath
|
1500 ft²
|
$110,000
3 Bed
2 Bath
1500 ft²
|
$125,000
+13.64%
04/15/2022
|
Tristan Perez
CORE Realty
| |
|
07/29/2021
|
3 Bed
|
2 Bath
|
1500 ft²
|
$110,000
3 Bed
2 Bath
1500 ft²
|
$110,000
08/16/2021
|
Linda Ragland
Womack Development
|
Building Info
About Southwest Houston
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Sara Soto, Martin & Black Real Estate LLC
Last Updated: 2 years ago
Data Source: HAR , MLS# 8567868
Copyright © 2026, Houston Realtors Information Service, Inc. Information provided is exclusively for consumers’ personal, non-commercial use and may not be used for any
purpose other than to identify prospective properties consumers may be interested in purchasing. All information provided is deemed reliable but is not guaranteed and should be independently verified.
Last Updated: 2 years ago
Data Source: HAR , MLS# 8567868
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017